XML 57 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 18 - Condensed Parent Company Statements (Tables)
12 Months Ended
Dec. 31, 2013
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet [Table Text Block]

Condensed Balance Sheets

 

December 31,

 
   

2013

   

2012

 

Assets

               

Cash

  $ 822,196     $ 681,509  

Available-for-sale securities

    99,306       70,914  

Due from subsidiary

    -       20,795  

Investment in subsidiary

    62,905,512       64,069,125  

Investment in Capital Trust I & II

    465,000       465,000  

Prepaid expenses and other assets

    173,698       35,579  

Refundable income taxes

    1,542,319       1,152,319  

Deferred income taxes

    -       2,592  
    $ 66,008,031     $ 66,497,833  

Liabilities

               

Subordinated debentures

  $ 15,465,000     $ 15,465,000  

Accrued expenses and other liabilities

    172,986       164,263  

Due to subsidiary

    6,900       -  

Deferred income taxes

    7,912       -  
                 

Stockholders' equity

               

Series A preferred stock

    11,983,790       11,789,276  

Common stock

    678,360       678,180  

Common stock warrants

    -       1,377,811  

Additional paid-in capital

    57,655,031       58,267,529  

Retained earnings

    43,769,485       39,324,292  

Unrealized appreciation on available-for-sale securities, net

    (2,506,248 )     800,826  

Treasury stock

    (61,225,185 )     (61,369,344 )
    $ 66,008,031     $ 66,497,833  
Condensed Income Statement [Table Text Block]

Condensed Statements of Income

 

Years ended December 31,

 
   

2013

   

2012

   

2011

 
                         

Income

                       

Dividends from subsidiary bank

  $ 4,003,250     $ 6,500,000     $ 1,000,000  

Interest income:

                       

Related party

    -       8,471       14,753  

Other

    16,152       19,510       18,369  
      4,019,402       6,527,981       1,033,122  

Expense

                       

Interest expense:

                       

Related party

    537,178       556,159       610,929  

Other

    815,865       878,305       462,971  
      1,353,043       1,434,464       1,073,900  

Income before income taxes and equity in undistributed income (loss) of subsidiaries

    2,666,359       5,093,517       (40,778 )

Credit for income taxes

    (412,000 )     (435,000 )     (349,000 )

Income before equity in undistributed earnings of subsidiaries

    3,078,359       5,528,517       308,222  

Equity in undistributed income (distribution in excess of income) of subsidiaries

    2,161,348       (3,584,658 )     3,527,417  

Net income

  $ 5,239,707     $ 1,943,859     $ 3,835,639  
Condensed Cash Flow Statement [Table Text Block]

Condensed Statements of Cash Flows

 

Years ended December 31,

 
   

2013

   

2012

   

2011

 
                         

Cash Flows From Operating Activities

                       
                         

Net income

  $ 5,239,707     $ 1,943,859     $ 3,835,639  

Items not requiring (providing) cash:

                       

(Equity in undistributed income) distributions in excess of income of subsidiaries

    (2,161,348 )     3,584,658       (3,527,417 )

Deferred income taxes

    -       -       38,834  

Release of ESOP shares

    -       153,848       126,737  

Stock award plan expense

    254,509       253,017       186,654  

Changes in:

                       

Prepaid expenses and other assets

    (138,119 )     147,929       104,176  

Income taxes payable/refundable

    (390,000 )     (435,000 )     (217,833 )

Accrued expenses

    8,723       9,058       (59,682 )

Net cash provided by operating activities

    2,813,470       5,657,369       487,108  
                         

Cash Flows From Financing Activities

                       

Stock options exercised

    9,408       12,388       -  

Cash dividends paid on common and preferred stock

    (600,000 )     (744,444 )     (850,000 )

Treasury stock purchased

    (106,636 )     (25,736 )     (53,230 )

Repayment of advances from subsidiary

    27,695       500       -  

Repurchase of stock warrants

    (2,003,250 )     -       -  

Redemption of preferred stock

    -       (5,000,000 )     -  

Net cash used in financing activities

    (2,672,783 )     (5,757,292 )     (903,230 )
                         

Increase (Decrease) in cash

    140,687       (99,923 )     (416,122 )
                         

Cash, beginning of year

    681,509       781,432       (417,988 )
                         

Cash, end of year

  $ 822,196     $ 681,509     $ (834,110 )
Condensed Financial Statements [Table Text Block]

Statements of Comprehensive Income

 

Years ended December 31,

 
   

2013

   

2012

   

2011

 

NET INCOME

  $ 5,239,707     $ 1,943,859     $ 3,835,639  

OTHER ITEMS OF COMPREHENSIVE INCOME (LOSS):

                       

Change in unrealized gain (loss) on investment securities available-for-sale, before income taxes

    28,392       8,652       (15,658 )

Income tax expense (credit) related to other items of comprehensive income

    10,505       3,200       (5,794 )

Other comprehensive income (loss)

    17,887       5,452       (9,864 )

Comprehensive income (loss) of Bank

    (3,324,961 )     4,089       (1,041,855 )

TOTAL COMPREHENSIVE INCOME

  $ 1,932,633     $ 1,953,400     $ 2,783,920